Column
Housing market (Last update: Mar 2023)
Table specification (Last update: Mar 2023)
| Mar 2023 |
1’413’101 |
8.83 |
2’583 |
2.19 |
3.59 |
4’235 |
6’818 |
| Feb 2023 |
1’415’684 |
8.67 |
2’583 |
2.19 |
3.59 |
4’243 |
6’826 |
| Jan 2023 |
1’418’267 |
8.50 |
2’583 |
2.19 |
3.59 |
4’251 |
6’834 |
| Dec 2022 |
1’420’850 |
8.33 |
2’583 |
2.18 |
3.59 |
4’258 |
6’841 |
| Nov 2022 |
1’423’433 |
8.17 |
2’583 |
2.18 |
3.59 |
4’266 |
6’849 |
| Sep 2022 |
1’426’016 |
8.00 |
2’583 |
2.17 |
3.59 |
4’416 |
6’999 |
| Aug 2022 |
1’428’599 |
7.83 |
2’583 |
2.17 |
1.14 |
1’360 |
3’943 |
| Jul 2022 |
1’431’182 |
7.67 |
2’583 |
2.17 |
1.14 |
1’362 |
3’945 |
| Jun 2022 |
1’433’765 |
7.50 |
2’583 |
2.16 |
1.14 |
1’365 |
3’948 |
| May 2022 |
1’436’348 |
7.33 |
2’583 |
2.16 |
1.14 |
1’367 |
3’950 |
| Apr 2022 |
1’438’931 |
7.17 |
2’583 |
2.15 |
1.14 |
1’369 |
3’952 |
| Mar 2022 |
1’441’514 |
7.00 |
2’583 |
2.15 |
1.14 |
1’372 |
3’955 |
| Feb 2022 |
1’444’097 |
6.83 |
2’583 |
2.15 |
1.14 |
1’466 |
4’049 |
| Jan 2022 |
1’446’680 |
6.67 |
2’583 |
2.14 |
1.14 |
1’285 |
3’868 |
| Dec 2021 |
1’449’263 |
6.50 |
2’583 |
2.14 |
1.14 |
1’379 |
3’962 |
| Nov 2021 |
1’451’846 |
6.33 |
2’583 |
2.13 |
1.14 |
1’382 |
3’965 |
| Oct 2021 |
1’454’429 |
6.17 |
2’583 |
2.13 |
1.14 |
1’384 |
3’967 |
| Sep 2021 |
1’457’012 |
6.00 |
2’583 |
2.13 |
1.14 |
1’387 |
3’970 |
| Aug 2021 |
1’459’595 |
5.83 |
2’583 |
2.12 |
1.35 |
1’645 |
4’228 |
| Jul 2021 |
1’462’178 |
5.67 |
2’583 |
2.12 |
1.35 |
1’648 |
4’231 |
| Jun 2021 |
1’464’761 |
5.50 |
2’583 |
2.12 |
1.35 |
1’651 |
4’234 |
| May 2021 |
1’467’344 |
5.33 |
2’583 |
2.11 |
1.35 |
1’654 |
4’237 |
| Apr 2021 |
1’469’927 |
5.17 |
2’583 |
2.11 |
1.35 |
1’657 |
4’240 |
| Mar 2021 |
1’472’510 |
5.00 |
2’583 |
2.10 |
1.35 |
1’659 |
4’242 |
| Feb 2021 |
1’475’093 |
4.83 |
2’583 |
2.10 |
1.35 |
1’773 |
4’356 |
| Jan 2021 |
1’477’676 |
4.67 |
2’583 |
2.10 |
1.35 |
1’554 |
4’137 |
| Dec 2020 |
1’480’259 |
4.50 |
2’583 |
2.09 |
1.35 |
1’668 |
4’251 |
| Nov 2020 |
1’482’842 |
4.33 |
2’583 |
2.09 |
1.35 |
1’671 |
4’254 |
| Oct 2020 |
1’485’425 |
4.17 |
2’583 |
2.09 |
1.35 |
1’674 |
4’257 |
| Sep 2020 |
1’488’008 |
4.00 |
2’583 |
2.08 |
1.35 |
1’677 |
4’260 |
| Aug 2020 |
1’490’591 |
3.83 |
2’583 |
2.08 |
1.35 |
1’680 |
4’263 |
| Jul 2020 |
1’493’174 |
3.67 |
2’583 |
2.08 |
1.35 |
1’683 |
4’266 |
| Jun 2020 |
1’495’757 |
3.50 |
2’583 |
2.07 |
1.35 |
1’686 |
4’269 |
| May 2020 |
1’498’340 |
3.33 |
2’583 |
2.07 |
1.35 |
1’689 |
4’272 |
| Apr 2020 |
1’500’923 |
3.17 |
2’583 |
2.07 |
1.35 |
1’691 |
4’274 |
| Mar 2020 |
1’503’506 |
3.00 |
2’583 |
2.06 |
1.35 |
1’694 |
4’277 |
| Feb 2020 |
1’506’089 |
2.83 |
2’583 |
2.06 |
1.35 |
1’754 |
4’337 |
| Jan 2020 |
1’508’672 |
2.67 |
2’583 |
2.05 |
1.35 |
1’643 |
4’226 |
| Dec 2019 |
1’511’255 |
2.50 |
2’583 |
2.05 |
1.35 |
1’703 |
4’286 |
| Nov 2019 |
1’513’838 |
2.33 |
2’583 |
2.05 |
1.35 |
1’706 |
4’289 |
| Oct 2019 |
1’516’421 |
2.17 |
2’583 |
2.04 |
1.35 |
1’709 |
4’292 |
| Sep 2019 |
1’519’004 |
2.00 |
2’583 |
2.04 |
1.35 |
1’712 |
4’295 |
| Aug 2019 |
1’521’587 |
1.83 |
2’583 |
2.04 |
1.35 |
1’715 |
4’298 |
| Jul 2019 |
1’524’170 |
1.67 |
2’583 |
2.03 |
1.35 |
1’718 |
4’301 |
| Jun 2019 |
1’526’753 |
1.50 |
2’583 |
2.03 |
1.35 |
1’721 |
4’304 |
| May 2019 |
1’529’336 |
1.33 |
2’583 |
2.03 |
1.35 |
1’723 |
4’306 |
| Apr 2019 |
1’531’919 |
1.17 |
2’583 |
2.02 |
1.35 |
1’726 |
4’309 |
| Mar 2019 |
1’534’502 |
1.00 |
2’583 |
2.02 |
1.35 |
1’729 |
4’312 |
| Feb 2019 |
1’537’085 |
0.83 |
2’583 |
2.02 |
1.35 |
1’848 |
4’431 |
| Jan 2019 |
1’539’668 |
0.67 |
2’583 |
2.01 |
1.35 |
1’619 |
4’202 |
| Dec 2018 |
1’542’251 |
0.50 |
2’583 |
2.01 |
1.35 |
1’738 |
4’321 |
| Nov 2018 |
1’544’834 |
0.33 |
2’583 |
2.01 |
1.35 |
1’741 |
4’324 |
| Oct 2018 |
1’547’417 |
0.17 |
2’583 |
2.00 |
1.35 |
2’790 |
5’373 |
Column
Summary costs and possible gains (assuming 30% tax on the gain)
| 53 |
Ref |
2’000’000 |
0.0 |
584’316 |
| 53 |
10% |
2’008’939 |
0.0 |
593’255 |
| 53 |
15% |
2’026’090 |
0.0 |
610’406 |
| 53 |
20% |
2’033’549 |
0.0 |
617’865 |
| 53 |
25% |
2’041’008 |
0.0 |
625’324 |
| 53 |
30% |
2’046’701 |
0.0 |
631’017 |
| 53 |
35% |
2’047’978 |
0.0 |
632’294 |
| 53 |
40% |
2’049’254 |
0.0 |
633’570 |
| 53 |
45% |
2’058’278 |
0.0 |
642’594 |
| 53 |
50% |
2’077’632 |
0.0 |
661’948 |
| 53 |
55% |
2’096’986 |
0.0 |
681’302 |
| 53 |
60% |
2’117’904 |
5’371.2 |
696’849 |
Structure of the amount per month paid